48.16
Revenue£M
25.88
27.43
29.12
31.66
34.25
36.45
39.39
42.96
45.99
49.48
51.41
7.63%
7.18%
63
29.58
Revenue growth%
24.34
23.13
21.68
22.46
21.77
20.67
23.64
22.17
22.70
25.12
16.41
22.70
22.58
48
22.17
Gross margin%
14.24
14.85
12.20
12.74
12.74
14.40
11.95
12.42
14.04
14.60
2.57
14.04
13.39
56
15.42
Operating margin%
17.74
15.77
15.02
12.93
13.51
13.77
11.00
10.52
7.92
8.27
18.21
10.52
13.22
94
18.59
Net margin%
11.73
10.48
10.27
8.67
6.78
8.02
9.90
9.07
8.47
7.02
5.01
8.47
8.87
92
10.79
P/E ratio (avg)x
10.71
11.49
12.16
11.62
11.40
12.00
10.52
10.88
10.51
10.97
37.00
10.88
11.18
28
29.11
EV/EBITx
26.27
27.70
26.08
25.06
23.46
26.03
28.71
26.74
26.32
27.99
9.816
26.74
26.29
70
6.22
FCF yield (avg)%
22.02
19.70
17.83
17.04
15.35
17.83
17.93
18.24
16.80
16.78
14.32
17.83
17.83
65
27.15
FCF margin%
5.93
6.85
4.73
5.17
4.43
1.81
2.67
3.86
4.13
2.50
25.09
2.67
4.28
89
1.583
FCF / Net incomex
1.029
0.924
0.966
1.007
1.058
0.960
0.862
0.951
0.887
0.982
1.705
0.951
0.963
88
16.32
ROIC%
24.77
27.11
29.96
29.04
31.04
32.84
33.37
34.58
37.30
39.37
27.64
34.58
31.94
43
10.58
Return on equity%
26.54
26.89
28.69
28.24
30.28
27.76
29.26
26.83
23.87
25.57
15.35
26.83
27.32
10
13.11
Return on assets%
20.63
19.09
17.69
16.24
18.76
20.59
19.75
21.00
19.38
18.43
27.24
19.75
19.24
20
0.50
EPS£
0.28
0.25
0.22
0.21
0.19
0.19
0.18
0.19
0.19
0.16
0.52
(2.97%)
(6.11%)
—
15.79
EPS growth%
26.82
27.25
28.53
30.10
30.26
32.12
34.91
37.23
37.53
39.01
20.34
37.23
31.19
56
0.53
Bookvalue per sh£
0.62
0.69
0.76
0.90
1.00
1.10
1.15
1.28
1.55
1.72
0.31
11.49%
11.24%
—
0.24
FCF per share£
0.48
0.51
0.51
0.54
0.60
0.61
0.64
0.70
0.79
0.88
0.36
8.03%
6.18%
—
0.53
Dividend per sh£
0.52
0.54
0.63
0.67
0.67
0.78
0.80
0.79
0.89
0.98
0.17
8.03%
8.57%
—
19.88
Div yield (avg)%
29.04
30.18
29.13
28.39
30.84
29.45
31.85
32.66
35.35
36.30
11.86
32.66
30.51
21
15.19
Payout ratio%
20.99
21.30
23.76
23.28
25.44
23.11
24.93
26.07
26.96
24.00
15.60
24.93
23.88
45
48.05
Shares (diluted)M
60.47
65.65
68.70
74.80
72.29
76.78
82.86
88.13
87.31
91.38
49.62
4.80%
3.89%
28
25.13
Buyback yield%
30.60
29.47
30.77
30.19
32.78
33.33
31.17
30.10
29.12
29.11
19.28
30.10
30.39
41
0.581
D/E ratiox
0.649
0.660
0.718
0.667
0.623
0.680
0.600
0.555
0.538
0.555
1.692
0.555
0.636
11
60.36
Enterprise value£M
35.20
33.00
31.15
35.67
38.53
42.65
40.36
39.51
44.69
45.29
9.775
3.29%
2.17%
86
16.79
LT debt£M
10.88
11.75
11.72
10.98
10.50
9.763
10.18
10.23
10.66
10.77
10.91
0.49%
(0.77%)
18
Revenue
£49.48M
7.18%
1.00×
Cost of revenue
£30.09M
7.59%
1.04×
Operating expenses
£10.50M
6.92%
0.98×
Property and equipment
18.83%
Spread over hurdle
21.56%